Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____São Paulo, November 5th, 2008 CPFL Energia S.A. (Bovespa: CPFE3 and NYSE: CPL), announces the 3Q08 results. The following financial and operational information, unless otherwise indicated, is presented in a consolidated form and is in accordance with applicable legislation. Comparisons are relative to 3Q07, unless otherwise stated.
CPFL ENERGIA ANNOUNCES NET INCOME OF R$ 339 MILLION IN 3Q08
Indicators (R$ Million) | 3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | ||||||
Sales within the Concession Area - GWh | 12,432 | 11,642 | 6.8% | 36,549 | 34,270 | 6.6% | ||||||
Captive Market | 9,373 | 8,751 | 7.1% | 27,662 | 25,990 | 6.4% | ||||||
TUSD | 3,059 | 2,891 | 5.8% | 8,887 | 8,280 | 7.3% | ||||||
Sales in the Free Market - GWh | 2,293 | 2,460 | -6.8% | 6,569 | 6,605 | -0.5% | ||||||
Gross Operating Revenue | 3,521 | 3,627 | -2.9% | 10,642 | 10,378 | 2.5% | ||||||
Net Operating Revenue | 2,389 | 2,404 | -0.6% | 7,184 | 6,781 | 5.9% | ||||||
EBITDA | 745 | 880 | -15.4% | 2,108 | 2,563 | -17.7% | ||||||
EBITDA Margin | 31.2% | 36.6% | -5.4% | 29.3% | 37.8% | -8.4% | ||||||
Net Income | 339 | 428 | -21.0% | 940 | 1,271 | -26.0% | ||||||
Net Income per Share - R$ | 0.71 | 0.89 | -21.0% | 1.96 | 2.65 | -26.0% | ||||||
Investments | 322 | 316 | 1.9% | 805 | 865 | -6.9% | ||||||
Note: EBITDA is calculated from the sum of net income, taxes, financial result, depreciation/amortization and pension fund contributions.
3Q08 HIGHLIGHTS
Conference Call with Simultaneous Translation into English (Bilingual Q&A) | Investor Relations | |||
Department | ||||
| Thursday, November 6, 2008 11:00 am (SP), 08:00 am (EST) | |||
Portuguese: 0300-101-1009 (Brazil) | ri@cpfl.com.br | |||
English: 1-571-527-1024 (USA) and 44-20-8114-9363 (Other Countries) | www.cpfl.com.br/ir | |||
| Webcast: www.cpfl.com.br/ir |
3Q08 Results | November 5th 2008 | |
INDEX | |
1) ENERGY SALES | 3 |
1.1)Sales within the Distributors Concession Area | 3 |
1.1.1) Sales to the Captive Market | 3 |
1.1.2) Sales by Consumer Class Captive Market | 4 |
1.2)TUSD by Distributor | 4 |
1.3)Sales to the Free Market | 4 |
2) ECONOMIC-FINANCIAL PERFORMANCE | 5 |
2.1)Operating Revenue | 5 |
2.2)Cost of Electric Power | 6 |
2.3)Operating Costs and Expenses | 6 |
2.4)EBITDA | 6 |
2.5)Financial Result | 7 |
2.6)Net Income | 7 |
3) DEBT | 8 |
3.1)Financial Debt | 8 |
3.2)Total Debt | 9 |
3.3)Adjusted Net Debt | 10 |
4) INVESTMENTS | 11 |
5) CASH FLOW | 12 |
6) DIVIDENDS | 13 |
7) STOCK MARKET | 14 |
7.1)Shares Performance | 14 |
7.2)Ratings | 15 |
8) CORPORATE GOVERNANCE | 15 |
9) SHAREHOLDERS STRUCTURE | 17 |
10) PERFORMANCE OF THE BUSINESS SEGMENTS | 18 |
10.1) Distribution Segment | 18 |
10.1.1) Economic-Financial Performance | 18 |
10.1.2) Tariff Adjustment | 20 |
10.2) Commercialization Segment | 22 |
10.3) Generation Segment | 23 |
11) ATTACHMENTS | 26 |
11.1) Sales to the Captive Market by Distributors (in GWh) | 26 |
11.2) Economic-Financial Performance by Distributors | 27 |
11.3) Statement of Assets - CPFL Energia | 29 |
11.4) Statement of Liabilities - CPFL Energia | 30 |
11.5) Income Statement - CPFL Energia | 31 |
11.6) Income Statement - Consolidated Distribution Segment | 32 |
11.7) Income Statement - Consolidated Generation Segment | 33 |
Page 2 of 33 |
1) ENERGY SALES
1.1) Sales within the Distributors Concession Area
In 3Q08, sales within the concession area, achieved by the distribution segment, totaled 12,432 GWh, an increase of 6.8% .
Sales within the Concession Area - GWh | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Captive Market | 9,373 | 8,751 | 7.1% | 27,662 | 25,990 | 6.4% |
TUSD | 3,059 | 2,891 | 5.8% | 8,887 | 8,280 | 7.3% |
Total | 12,432 | 11,642 | 6.8% | 36,549 | 34,270 | 6.6% |
Sales to the captive market moved up by 7.1% to 9,373 GWh.
The energy volume in GWh consumed by free customers in the distributors operational areas, billed through the Distribution System Usage Tariff (TUSD), grew by 5.8% to 3,059 GWh.
1.1.1) Sales to the Captive Market
Captive Market - GWh | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 2,918 | 2,671 | 9.2% | 8,653 | 7,993 | 8.3% |
Industrial | 3,076 | 2,894 | 6.3% | 8,880 | 8,398 | 5.7% |
Commercial | 1,636 | 1,487 | 10.0% | 5,038 | 4,739 | 6.3% |
Rural | 612 | 669 | -8.6% | 1,819 | 1,802 | 1.0% |
Others | 1,131 | 1,030 | 9.8% | 3,272 | 3,058 | 7.0% |
Total | 9,373 | 8,751 | 7.1% | 27,662 | 25,990 | 6.4% |
Note: The captive market sales tables by distributor are attached to this report in item 11.1.
In the captive market, emphasis is given to the growth in the following classes: residential (9.2%), industrial (6.3%) and commercial class (10.0%), which jointly accounted for 81.4% of total consumption by the distributors captive consumers.
Residential and commercial classes: up by 9.2% and 10.0% respectively, due to the following factors:
(i) Bulk of wages and availability of credit maintained at high levels;
(ii) The performance of the retail sector;
(iii) Higher temperatures in 3Q08 than in 3Q07;
(iv) The transfer of certain rural customers to the residential segment.
Industrial class: up 6.3% due to the industrial production performance, partially offset by the migration of captive customers to the free market, especially the migration of the so-called special customers, whose contracted demand is more than 500 kW and who are eligible to purchase energy from alternative generation sources, e.g. biomass and small hydroelectric power plants.
Page 3 of 33 |
1.1.2) Sales by Consumer Class Captive Market
1.2) TUSD by Distributor
TUSD by Distribution Company (GWh) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
CPFL Paulista | 1,494 | 1,425 | 4.9% | 4,369 | 4,124 | 5.9% |
CPFL Piratininga | 1,294 | 1,222 | 5.9% | 3,725 | 3,535 | 5.4% |
RGE | 233 | 206 | 12.8% | 677 | 575 | 17.8% |
CPFL Santa Cruz | 6 | 4 | 34.8% | 15 | 13 | 12.2% |
CPFL Jaguariúna | 33 | 33 | -2.0% | 101 | 100 (1) | 1.1% |
Total | 3,059 | 2,891 | 5.8% | 8,887 | 8,347 | 6.5% |
Note: (1) | The TUSD volume of CPFL Jaguariúna is considered in CPFL Energias consolidated data as of July/2007, as shown in the table in item 1.1. |
- CPFL Jaguariúnas TUSD volume from January through September 2007 = 100 GWh; | |
- CPFL Jaguariúnas TUSD volume from July through September 2007 = 33 GWh. |
1.3) Sales to the Free Market
Free Market - GWh | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Total | 2,293 | 2,460 | -6.8% | 6,569 | 6,605 | -0.5% |
Free market sales via the commercialization segment decreased by 6.8% due to the stagnation in CPFL Brasils customer portfolio.
Page 4 of 33 |
2) ECONOMIC-FINANCIAL PERFORMANCE
Consolidated Income Statement - CPFL ENERGIA (R$ Thousands) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 3,521,309 | 3,626,665 | -2.9% | 10,642,446 | 10,377,980 | 2.5% |
Net Operating Revenues | 2,389,078 | 2,403,833 | -0.6% | 7,183,935 | 6,781,228 | 5.9% |
Cost of Electric Power | (1,350,371) | (1,234,390) | 9.4% | (4,196,077) | (3,434,954) | 22.2% |
Operating Costs & Expenses | (359,097) | (366,081) | -1.9% | (1,099,615) | (1,029,946) | 6.8% |
EBIT | 679,610 | 803,362 | -15.4% | 1,888,243 | 2,316,328 | -18.5% |
EBITDA | 744,880 | 880,218 | -15.4% | 2,108,411 | 2,563,207 | -17.7% |
Financial Income (Expense) | (138,262) | (123,852) | 11.6% | (397,047) | (387,043) | 2.6% |
Operating Income | 541,348 | 679,510 | -20.3% | 1,491,196 | 1,929,285 | -22.7% |
Income Before Taxes | 527,721 | 669,875 | -21.2% | 1,471,421 | 1,914,486 | -23.1% |
NET INCOME | 338,591 | 428,439 | -21.0% | 940,168 | 1,270,814 | -26.0% |
EPS - R$ | 0.71 | 0.89 | -21.0% | 1.96 | 2.65 | -26.0% |
Note: CPFL Jaguariúnas financial information has been considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as of July/2007.
2.1) Operating Revenue
Gross operating revenue in the 3Q08 fell by 2.9% (R$ 105 million) to R$ 3,521 million, while net operating revenue declined by 0.6% (R$ 15 million) to R$ 2,389 million. The reduction in operating revenue was due to the distributors tariff revision:
However, this was partially offset by:
In the 9M08, gross operating revenue grew by 2.5% (R$ 264 million) to R$ 10,642 million, while net operating revenue moved up by 5.9% (R$ 403 million) to R$ 7,184 million.
Page 5 of 33 |
2.2) Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the distribution and transmission systems, increased by 9.4% (R$ 116 million) to R$ 1,350 million in the 3Q08:
The cost of electric power purchased for resale in the 3Q08 climbed by R$ 91 million, or 8.6%, to R$ 1,152 million, mainly due to:
(i) A 6.3% (R$ 72 million) increment in the cost of energy purchased in the regulated and free markets;
(ii) An increase resulting from the amortization of 2001 Parcel A, related to purchased energy and charges (R$ 26 million). The amortization of Parcel A affected the revenue account, as well as deductions from revenue and expenses, but had no impact on the net income.
The rise in the cost of energy purchased for resale was partially offset by Pis and Cofins credits on energy purchases (R$ 7 million).
Charges for the use of the transmission and distribution systems increased by 14.5% (R$ 25 million) in the 3Q08, to R$ 198 million.
2.3) Operating Costs and Expenses
Operating costs and expenses fell by 1.9%, or R$ 7 million, to R$ 359 million in the 3Q08, due to the following factor:
The Private Pension Fund item, which represented revenue of R$ 21 million in 3Q08, versus R$ 13 million in 3Q07, due to the impact on expected real returns on the plans assets, as defined by the Actuarial Report of December 2007.
The operating costs and expenses reduction was partially offset by the following factor:
PMSO item, which were R$ 278 million in 3Q08, registering an increased of 0.3%, or R$ 1 million, mainly due to the following:
(i) The 11.6% (R$ 13 million) upturn in personnel expenses, as a result of several factors, including a R$ 9 million increase in CPFL Paulista and a R$ 2 million increase in CPFL Piratininga, due to pay rises associated with the 2008 collective bargaining agreement;
The increase in PMSO item was partially offset by the following factors:
(i) A 6.8% (R$ 6 million) decrease in outsourced services costs, mainly due to environment- related services carried out in 3Q07 by the generation projects;
(ii) A 10.3% (R$ 6 million) reduction in other operating costs and expenses, due, among other factors, to CPFL Paulistas reversal of the provision for doubtful debts.
Note: PMSO comprises Personnel, Materials, Outsourced Services and Others.
2.4) EBITDA
Based on the factors described, CPFL Energias 3Q08 EBITDA fell by 15.4%, or R$ 135 million, to R$ 745 million.
In the 9M08, EBITDA fell by 17.7% or R$ 455 million, to R$ 2,108 million.
Page 6 of 33 |
2.5) Financial Result
The 3Q08 financial result was a net expense of R$ 138 million, 11.6% (R$ 14 million) higher than the net expense of R$ 124 million recorded in the 3Q07, thanks to:
Financial Revenues: increase of 31.7% (R$ 31 million), from R$ 99 million in 3Q07 to R$ 130 million in 3Q08, mainly due to:
(i) An upturn of R$ 23 million in the item Monetary and Foreign Exchange Updates and a R$ 8 million rise in the item Write-up of Judicial Deposits;
(ii) A R$ 10 million increase in Revenue from Financial Investments.
The increase in financial revenues was partially offset by the following factor:
(i) A reduction of R$ 10 million in financial returns stemming from the remuneration of regulatory assets (Extraordinary Tariff Recomposition - RTE, CVA and Parcel A).
Financial Expenses: increase of 20.6% (R$ 46 million), from R$ 223 million in 3Q07 to R$ 269 million in 3Q08, mainly due to:
(i) A R$ 34 million increase in the item Monetary and Foreign Exchange Updates;
(ii) A R$ 24 million increase in Debt Charges.
The increase in financial expenses was partially offset by the following factor:
(i) A R$ 15 million reduction in Banking Expenses, mainly due to the elimination of the CPMF financial transaction tax.
2.6) Net Income
Net income, in the 3Q08, was R$ 339 million, a reduction of 21.0% (R$ 90 million), while net income per share came to R$ 0.71.
In the 9M08, net income was R$ 940 million, a reduction of 26.0% (R$ 331 million) and net income per share stood at R$ 1.96.
Page 7 of 33 |
3) DEBT
3.1) Financial Debt
CPFL Energias financial debt increased by 11.2% to R$ 6,660 million in the 3Q08. The main contributing factors to the variation in the balance of financial debt were:
CPFL Geração and Generation Projects: funding (BNDES and other financial institutions), net of amortizations, totalizing R$ 353 million, with the following highlights:
(i) Funding, net of amortizations, obtained by Foz do Chapecó (R$ 306 million) and Ceran (R$ 66 million);
(ii) Funding, net of amortizations, carried out in compliance with the Brazilian Central Bank Resolution nº 2770 by CPFL Geração, totalizing R$ 209 million;
(iii) Amortization of the principal of CPFL Geração and Baesas debentures (R$ 147 million).
CPFL Energia, CPFL Paulista, CPFL Piratininga and RGE: funding (BNDES and other financial institutions), net of amortizations, totalizing R$ 39 million, with the following highlights:
(i) RGEs R$ 380 million debenture issue and CPFL Piratiningas R$ 100 million promissory notes issue, for debt rollover;
(ii) Amortizations, net of funding, carried out in compliance with the Brazilian Central Bank Resolution nº 2770 by CPFL Energia, CPFL Paulista, CPFL Piratininga and RGE, totalizing R$ 232 million;
(iii) Amortizations, net of funding, of BNDES financing of CPFL Paulista, CPFL Piratininga and RGE, totalizing R$ 134 million.
Foreign exchange variation of foreign-currency debt (R$ 114 million).
Page 8 of 33 |
Financial Debt - 3Q08 (R$ Thousands) | |||||||
Charges | Principal | Total | |||||
Short Term | Long Term | Short Term | Long Term | Short Term | Long Term | Total | |
Local Currency | |||||||
BNDES - Repowering | 131 | - | 10,027 | 23,345 | 10,158 | 23,345 | 33,503 |
BNDES - Investment | 6,277 | 18,695 | 239,783 | 1,886,837 | 246,060 | 1,905,532 | 2,151,592 |
BNDES - Regulatory Asset | - | - | - | - | - | - | - |
BNDES - Income Assets | 20 | - | 121 | 1,422 | 141 | 1,422 | 1,563 |
Furnas Centrais Elétricas S.A. | - | - | 92,524 | 61,683 | 92,524 | 61,683 | 154,207 |
Financial Institutions | 7,043 | 1,400 | 134,894 | 205,357 | 141,937 | 206,757 | 348,694 |
Others | 502 | - | 29,875 | 39,590 | 30,377 | 39,590 | 69,967 |
Subtotal | 13,973 | 20,095 | 507,224 | 2,218,234 | 521,197 | 2,238,329 | 2,759,526 |
Foreign Currency | |||||||
IDB | 524 | - | 4,029 | 61,033 | 4,553 | 61,033 | 65,586 |
Financial Institutions | 10,942 | 21,908 | 83,736 | 1,045,824 | 94,678 | 1,067,732 | 1,162,410 |
Subtotal | 11,466 | 21,908 | 87,765 | 1,106,857 | 99,231 | 1,128,765 | 1,227,996 |
Debentures | |||||||
CPFL Energia | 4,432 | - | - | 450,000 | 4,432 | 450,000 | 454,432 |
CPFL Paulista | 35,892 | - | 288,181 | 640,000 | 324,073 | 640,000 | 964,073 |
CPFL Piratininga | 13,142 | - | - | 400,000 | 13,142 | 400,000 | 413,142 |
RGE | 30,432 | - | 205,357 | 406,200 | 235,789 | 406,200 | 641,989 |
SEMESA | 5,102 | - | 158,041 | - | 163,143 | - | 163,143 |
BAESA | 755 | - | 3,164 | 31,481 | 3,919 | 31,481 | 35,400 |
Subtotal | 89,755 | - | 654,743 | 1,927,681 | 744,498 | 1,927,681 | 2,672,179 |
Total | 115,194 | 42,003 | 1,249,732 | 5,252,772 | 1,364,926 | 5,294,775 | 6,659,701 |
Percentage on Total Financial Debt (%) | - | - | - | - | 20.5% | 79.5% | 100% |
With regard to financial debt, it is worth noting that R$ 5,295 million (79.5% of the total financial debt) is considered long-term, and R$ 1,365 million (20.5% of the total) is short-term.
3.2) Total Debt
The total debt, which is the sum of financial debt, derivatives (asset/liability) and debt with the private pension plan entity, climbed by 5.0%, to R$ 7,248 million in the 3Q08. The debt recorded an increase in nominal terms, with the average cost rising from 11.9% p.a. in 9M07 to 13.2% p.a. in 9M08, due to the upturn in the IGP-DI inflationary index (from 6.0% to 11.3%) and the IGP-M inflationary index (from 5.5% to 11.4%) (annualized accrued rates in the first nine months of each year).
Page 9 of 33 |
As a result of funding operations and amortizations carried out, there was a change in the debt profile, with an increase in the CDI-pegged portion (from 50.6%, in 3Q07, to 52.5%) and the TJLP-indexed portion (from 28.1%, in 3Q07, to 30.9%), and a decrease in the portion tied to the IGP-M/IGP-DI (from 16.8%, in 3Q07, to 13.7%) .
The foreign-currency debt would come to 18.4% of the total, if banking hedge operations were ignored. However, as we consider contracted swap operations, which convert the indexation of debt in dollars and yen to the CDI, the effective foreign-currency debt is only 1.9% and all of this possesses a natural hedge (revenue with foreign exchange component). Consequently, CPFL Energia has no foreign-currency exposure.
3.3) Adjusted Net Debt
R$ Thousands | 3Q08 | 3Q07 | Var. | |
Total Debt (1) | (6,845,582) | (6,539,187) | 4.7% | |
(+) | Regulatory Asset/(Liability) | 445,263 | 712,267 | -37.5% |
(+) | Available Funds | 760,961 | 389,611 | 95.3% |
(=) | Adjusted Net Debt | (5,639,358) | (5,437,309) | 3.7% |
Note: (1) Total Debt net of judicial deposit (in the amount of R$ 403 million for 3Q08 and in the amount of R$ 364 million for 3Q07). |
In the 3Q08, adjusted net debt, after the exclusion of the regulatory assets/(liabilities) and cash equivalents, reached R$ 5,639 million, an upturn of 3.7% (R$ 202 million).
The Company closed 3Q08 with a Net Debt / EBITDA ratio of 1.95x.
Page 10 of 33 |
4) INVESTMENTS
In 3Q08, R$ 322 million was invested in maintenance and expansion of business, of which R$ 168 million in distribution, R$ 146 million in generation, R$ 6 million in commercialization and R$ 2 million in other investments. As result, 9M08 investments totaled R$ 805 million.
Listed below are some of the main investments made by CPFL Energia in each segment:
(i) | Distribution: strengthening and expanding the electricity system to keep pace with market growth, both in terms of energy sales and numbers of customers. Other allocations included electricity system maintenance and improvements, operational infrastructure, the upgrading of management and operational support systems, customer help services and research and development programs, among others; |
(ii) | Generation: chiefly focused on the ongoing construction projects: 14 de Julho Hydroelectric Facility (Ceran Complex) and Foz do Chapecó Hydroelectric Facility. |
Page 11 of 33 |
5) CASH FLOW
Consolidated Cash Flow (R$ Thousands) | ||
3Q08 | Last 12M | |
Beginning Balance | 750,767 | 378,788 |
Net Income | 338,591 | 1,312,790 |
Depreciation and Amortization | 140,237 | 565,511 |
Interest/Monetary and Foreign Exchange Variations | 178,313 | 91,248 |
Derivative Instruments | (159,052) | (157,980) |
Consumers, Concessionaries and Licensees | 47,813 | 261,106 |
Taxes to Compensate | 16,620 | 44,787 |
Cash Investments | 33,487 | (74,534) |
Other Adjustments | 25,674 | (4,861) |
283,092 | 725,277 | |
Total Operating Activities | 621,683 | 2,038,067 |
Investment Activities | ||
Acquisition of Property, Plant and Equipment | (321,609) | (1,072,720) |
Others | 32,508 | 87,946 |
Total Investment Activities | (289,101) | (984,774) |
Financing Activities | ||
Loans, Financing and Debentures | 260,378 | 2,728,065 |
Principal Amortization of Loans, Financing and Debentures | (69,037) | (2,243,367) |
Dividends Paid | (599,086) | (1,324,043) |
Others | 1 | 82,869 |
Total Financing Activities | (407,744) | (756,476) |
Cash Flow Generation | (75,162) | 296,817 |
Ending Balance - 09/30/2008 | 675,605 | 675,605 |
The cash flow balance closed 3Q08 at R$ 676 million, 10.0% (R$ 75 million) down on the opening figure. We highlight the following factors that contributed to this fluctuation in cash flow:
| Cash increase: | |
(i) | Cash from operating activities in the amount of R$ 622 million; | |
(ii) | Funds from loans, financing and debentures, which exceeded amortizations by R$ 191 million. | |
Cash decrease: | ||
(iii) | Investments (Acquisition of Property, Plant and Equipment account), in the amount of R$ 322 million (detailed in item 4, Investments); | |
(iv) | Dividend payments related to the 1H08, in the amount of R$ 599 million. | |
Page 12 of 33 |
6) DIVIDENDS
On September 30, 2008, intermediary dividends related to 1H08 were paid to holders of common shares traded on the São Paulo Stock Exchange (Bovespa). The total declared amount was R$ 602 million, equivalent to 100% of net income for the period, and correspondent to R$ 1.253516809 per share.
On October 9, 2008, intermediary dividends related to 1H08 were paid to holders of ADRs, traded on the New York Stock Exchange (NYSE). The paid amount was equivalent to US$ 1.9556 per ADR.
CPFL Energia's Dividend Yield | ||||
2H06 | 1H07 | 2H07 | 1H08 | |
Dividend Yield - last 12 months (1) | 9.6% | 10.9% | 9.7% | 7.6% |
Note: (1) Based on the average share price in the period. |
The 1H08 dividend yield, calculated on the average share price in the period (R$ 36.11) was 7.6% (last 12 months).
The declared amounts are in line with the Companys dividend policy, which states that shareholders will receive at least 50% of adjusted half-yearly net income as dividends and/or interest on equity (IOE).
Page 13 of 33 |
7) STOCK MARKET
7.1) Shares Performance
CPFL Energia, which has a current free float of 27.6%, is listed both on the São Paulo Stock Exchange (Bovespa) and on the New York Stock Exchange (NYSE).
In the 9M08, CPFL Energias shares appreciated by 13.7% on Bovespa and 6.3% on NYSE, closing the period priced at R$ 35.50 per share and R$ 55.86 per ADR, respectively.
The daily trading volume in the 9M08 averaged R$ 37.0 million, R$ 17.2 million of which on Bovespa and R$ 19.8 million on NYSE, 13.6% up on 2007. The number of trades made on Bovespa increased by 12.1%, rising from a daily average of 738, in 2007, to 828 in the 9M08.
Note: Considers the sum of the average daily volume on Bovespa and NYSE.
Page 14 of 33 |
7.2) Ratings
The following table shows the evolution of CPFL Energias corporate ratings:
Ratings of CPFL Energia - National Scale | |||||
Agency | 2008 | 2007 | 2006 | 2005 | |
Standard & Poor's | Rating | brAA+ | brAA- | brA+ | brA |
Outlook | Stable | Stable | Positive | Positive | |
Fitch Ratings | Rating | AA (bra) | AA (bra) | A+ (bra) | A- (bra) |
Outlook | Positive | Stable | Stable | Stable | |
Note: Close-of-period positions. |
8) CORPORATE GOVERNANCE
CPFL Energia simultaneously trades shares on the most elevated levels of corporate governance of the São Paulo Stock Exchange (Bovespa) and on the New York Stock Exchange (NYSE), which are: Novo Mercado and ADRs Level III.
The Company is also part of the select group of companies that comprise the following Bovespa indexes: the Corporate Governance Index IGC, the Index of Tag-Along Differentiated Shares ITAG and the Index of Corporate Sustainability ISE.
The company also participates in the Companies Circle, a group made up of fourteen Latin American companies recognized for their adoption of differentiated corporate governance practices. The group was constituted through the initiative of the Organization for Economic Cooperation and Development (OECD) and the International Finance Corporation (IFC), with the aim of promoting and encouraging the betterment of good corporate governance practices in Latin America.
Client Leadership Award (3Q08)
CPFL Energia was the first Brazilian company to win the Client Leadership Award from the International Finance Corporation (IFC), a World Bank member organization which fosters the sustainable development of the private sector in emerging economies.
The award was granted for the adoption of corporate governance and sustainability practices, such as the maintenance of employee diversity programs, the dissemination of social responsibility among small and medium-sized businesses and also for reducing energy losses and mitigating climate change. CPFL is an IFC model client, with an excellent and well-deserved reputation for sound management and transparency, declared Lars Thunell, the IFCs Executive Vice President.
Rating AA+ of Corporate Governance (2Q08)
CPFL Energia has obtained the corporate governance rating AA+ conferred by Austin Rating, a credit risk classification agency. This is the best classification attributed to a Brazilian company since 2005, when the evaluation started to be applied in the country. The highest possible rating of AAA has yet to be applied in Brazil.
Page 15 of 33 |
The Best Corporate Governance Company in Latin America (2Q08)
When it comes to corporate governance, CPFL Energia was voted the best company in Latin America by the LatinFinance Magazine together with the consultancy Management & Excellence. On a scale from 0% to 100%, CPFL complied with 92.68% of the good practice requisites analyzed in the study, obtaining the highest score. Fifty of the highest market value, non-financial companies participated in the evaluation.
Corporate Governance Model
The corporate governance model implemented in September 2006 represented an evolution in practices adopted by the company, with the objective of keeping pace with its current context, focusing on the identification of new opportunities, on the maintenance of sector leadership and on the rationalization of management processes.
In this model, the structure of governance was simplified. It was established that the Board of Directors would act as the central forum of strategic decision-making, with the support of three Advisory Committees (People Management, Management Processes and Related Parties). These committees act on decisions requiring in-depth analysis, in conjunction with the Board of Executive Officers.
The Board of Directors comprises seven members, of which six are nominated by the controlling block shareholders and one is an independent advisor. All were elected at the Annual General Meeting (AGM) held on April 9, 2008, with a unified mandate of one year.
Composition of the Board of Directors Term 2008/2009:
The workings, the competencies and the composition of the permanent advisory committees to the Board of Directors are defined by company statute. The Board can still appoint temporary ad hoc commissions to conduct relevant matters or specific topics, which are outside the competency of the committees, such as: fine-tuning corporate governance practices, new businesses and generation projects, financial policies and the commercialization of energy derived from alternative and competitive sources, as well as the Pluriannual (multiannual) plan and the Annual Budget.
The People Management Committee is active in the definition of targets and in the assessment of the Board of Executive Officers including overview of HR policies and the Succession Plan. The Committee of Management Processes accompanies the Annual Internal Auditing Plan and monitors corporate risks and soundness of management information. The Committee of Related Parties pre-analyzes all transactions involving parties related to controlling block shareholders, in order to verify compliance with usual market conditions.
The activities of the Committees and Commissions are carried out within the sphere of the holding companys strategies, together with the controlled and associated companies.
Page 16 of 33 |
The Fiscal Board operates full-time and carries out the attributes of the Audit Committee, in accordance with Securities and Exchange Commission (SEC) rules, which apply to foreign companies listed on the United States stock exchange. Two advisors were nominated as Financial Experts, as prescribed in Sarbanes-Oxley Act rulings.
The CPFL Energia Board of Executive Officers comprises seven officers, one of which is the Chief Executive Officer and the other six are Vice Presidents (Distribution, Generation, Energy Management, Financial and Investor Relations, Strategy and Regulation and finally Administration).
The vice presidents are responsible, in their respective operational areas, for the conducting of the controlled companies businesses, in a way that ensures that the governance guidelines are aligned with the holding company, thus providing an integrated and optimized structure. The Chief Executive Officer of CPFL Energia is the main executive and President of the Board of Directors of the controlled companies.
9) SHAREHOLDERS STRUCTURE
CPFL Energia is a holding company, whose results depend directly on those of its subsidiaries.
Page 17 of 33 |
10) PERFORMANCE OF THE BUSINESS SEGMENTS
10.1) Distribution Segment
10.1.1) Economic-Financial Performance
Consolidated Income Statement - Distribution (R$ Thousands) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 3,123,156 | 3,280,800 | -4.8% | 9,505,294 | 9,525,483 | -0.2% |
Net Operating Revenues | 2,049,800 | 2,112,384 | -3.0% | 6,220,254 | 6,064,848 | 2.6% |
Cost of Electric Power | (1,320,834) | (1,211,708) | 9.0% | (4,040,049) | (3,497,007) | 15.5% |
Operating Costs & Expenses | (294,521) | (304,544) | -3.3% | (901,916) | (871,592) | 3.5% |
EBIT | 434,445 | 596,132 | -27.1% | 1,278,289 | 1,696,249 | -24.6% |
EBITDA | 493,331 | 656,983 | -24.9% | 1,458,243 | 1,888,356 | -22.8% |
Financial Income (Expense) | (32,095) | (36,996) | -13.2% | (159,193) | (158,867) | 0.2% |
Operating Income | 402,350 | 559,136 | -28.0% | 1,119,096 | 1,537,382 | -27.2% |
Income Before Taxes | 401,002 | 549,926 | -27.1% | 1,113,559 | 1,520,188 | -26.7% |
NET INCOME | 262,068 | 361,250 | -27.5% | 797,142 | 1,037,653 | -23.2% |
Notes: | |
(1) | CPFL Jaguariúnas financial information has been considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as of July/2007. |
(2) | The economic-financial performance tables by distributor are attached to this report in item 11.2. |
Operating Revenue
Gross operating revenue in the 3Q08 fell by 4.8% (R$ 158 million) to R$ 3,123 million, while net operating revenue declined by 3.0% (R$ 63 million) to R$ 2,050 million.
The reduction in operating revenue was due to the distributors tariff revision:
However, this was partially offset by:
In the 9M08, gross operating revenue fell by 0.2% (R$ 20 million) to R$ 9,505 million, while net operating revenue moved up by 2.6% (R$ 155 million) to R$ 6,220 million.
Page 18 of 33 |
Cost of Electric Power
The cost of electric power, comprising the purchase of electric power for resale and charges for the use of the distribution and transmission systems, increased by 9.0% (R$ 109 million) to R$ 1,321 million in the 3Q08:
The cost of electric power purchased for resale in the 3Q08 climbed by R$ 88 million, or 8.4%, to R$ 1,129 million, mainly due to:
(i) A 6.9% (R$ 77 million) increment in the cost of energy purchased in the regulated market;
(ii)
An increase resulting from the amortization of 2001 Parcel A, related to purchased energy and charges (R$ 26 million). The amortization of Parcel A affected the revenue account, as well as deductions from revenue and expenses, but had no impact
on the net income.
The rise in the cost of energy purchased for resale was partially offset by Pis and Cofins credits on energy purchases (R$ 9 million).
Charges for the use of the transmission and distribution systems increased by 12.5% (R$ 21 million) in the 3Q08, to R$ 192 million.
Operating Costs and Expenses
Operating costs and expenses fell by 3.3%, or R$ 10 million, to R$ 295 million in the 3Q08, due to the following factors:
The Private Pension Fund item, which represented revenue of R$ 21 million in 3Q08, versus R$ 12 million in 3Q07, due to the impact on expected real returns on the plans assets, as defined by the Actuarial Report of December 2007.
PMSO item, which stood at R$ 234 million in 3Q08, identical to the 3Q07 figure:
(i) The 10.3% (R$ 10 million) upturn in personnel expenses, as a result of several factors, including a R$ 9 million increase in CPFL Paulista and a R$ 2 million increase in CPFL Piratininga, due to pay rises associated with the 2008 collective bargaining agreement;
(ii) A 23.3% (R$ 11 million) reduction in other operating costs and expenses, due, among other factors, to CPFL Paulistas reversal of the provision for doubtful debts.
Note: PMSO comprises Personnel, Materials, Outsourced Services and Others.
EBITDA
Based on all the above, 3Q08 EBITDA fell by 24.9%, or R$ 164 million, to R$ 493 million.
In the 9M08, EBITDA fell by 22.8% or R$ 430 million, to R$ 1,458 million.
Financial Result
The 3Q08 financial result was a net expense of R$ 32 million, 13.2% (R$ 5 million) lower than the net expense of R$ 37 million recorded in the 3Q07, thanks to:
Financial Revenues: increase of 41.2% (R$ 34 million), from R$ 82 million in 3Q07 to R$ 116 million in 3Q08, mainly due to:
(i) An upturn of R$ 30 million in the item Monetary and Foreign Exchange Updates and a R$ 8 million rise in the item Write-up of Judicial Deposits;
(ii) A R$ 10 million increase in Revenue from Financial Investments.
Page 19 of 33 |
The increase in financial revenues was partially offset by the following factors:
(i) A reduction of R$ 10 million in financial returns stemming from the remuneration of regulatory assets (Extraordinary Tariff Recomposition RTE, CVA and Parcel A);
(ii) A R$ 4 million decrease in the item Tax Credits Updates.
Financial Expenses: increase of 24.3% (R$ 29 million), from R$ 119 million in 3Q07 to R$ 148 million in 3Q08, mainly due to:
(i) A R$ 27 million increase in the item Monetary and Foreign Exchange Updates;
(ii) A R$ 16 million increase in Debt Charges.
The increase in financial expenses was partially offset by the following factor:
(i)
A R$ 15 million reduction in Banking Expenses, mainly due to the elimination of the CPMF financial transaction tax.
Net Income
Net income, in the 3Q08, was R$ 262 million, a reduction of 27.5% (R$ 99 million).
In the 9M08, net income was R$ 797 million, a reduction of 23.2% (R$ 241 million).
10.1.2) Tariff Adjustment
Dates of Tariff Adjustments | |
Distribution Company | Date |
CPFL Piratininga | October 23th |
CPFL Santa Cruz | February 3rd |
CPFL Jaguariúna | |
CPFL Leste Paulista | February 3rd |
CPFL Jaguari | February 3rd |
CPFL Sul Paulista | February 3rd |
CPFL Mococa | February 3rd |
CPFL Paulista | April 8th |
RGE | April 19th |
CPFL Piratininga
On October 21, 2008, Aneel approved the change in the provisional index of the second Periodic Tariff Revision (2007) and the 2008 Annual Tariff Adjustment of CPFL Piratininga. The new tariffs became effective on October 23, 2008 and will remain in force until October 22, 2009.
Change in the provisional index of the Second Periodic Tariff Revision (2007)
Aneel, through Resolution No. 716, altered the provisional index of CPFL Piratiningas second Periodic Tariff Revision (2007) due to the provisional adoption of one of the methodological improvements submitted to Public Hearing AP 52/2007, regarding the increase in the percentage of unrecoverable revenue from 0.5% to 0.6% . In addition, confirmed revenue was altered due to the use of tariffs without discounts in its composition, with the sole aim of aligning the methodology used by Aneel to the second Tariff Revision cycle. As a result, the tariff repositioning was altered from -10.94% to -11.76% . Nevertheless, there are no hidden negative amounts to be considered in the 2008 Tariff Adjustment Index (IRT) aside from the R$ 2.5 million increase in Parcel B (manageable costs), which will have a positive effect of R$ 3.5 million on the 2008 tariff adjustment.
Page 20 of 33 |
Approval of the 2008 Annual Tariff Adjustment
Through Resolution No. 717, Aneel adjusted CPFL Piratiningas electricity tariffs by 16.54%, 10.92% of which referred to tariff repositioning and 5.62% to financial components outside the Periodic Tariff Revision, totaling around R$ 126.6 million. The average impact to the consumers will be 15.03%, considering that the percentage of financial components in the tariffs ratified by the 2007 Tariff Revision was 1.51% .
The IGP-M inflationary index accrued during the tariff period was 12.31% and the foreign exchange rate used by Aneel was R$/US$ 2.0540.
The following table lists the main items of CPFL Piratiningas 2008 Annual Tariff Adjustment:
2008 Annual Tariff Adjustment | Prior | Current | ||||
CPFL Piratininga | Adjustment | Adjustment | Variance | |||
(Amounts in R$/000) | Amounts | Amounts | ||||
Economic Adjustment | 2,029,124 | 2,250,653 | 10.92% | |||
Parcel A | ||||||
Sectorial Charges | 257,073 | 303,978 | 18.25% | |||
Energy Transportation Cost | 215,437 | 237,671 | 10.32% | |||
Purchased Energy | 986,476 | 1,083,246 | 9.81% | |||
Total Parcel A | 1,458,986 | 1,624,895 | 11.37% | |||
Parcel B | 570,138 | 625,758 | 9.76% | |||
Financial Components | ||||||
CVA | - | 56,400 | 2.51% | |||
Regulatory Assets/Liabilities | - | 70,210 | 3.12% | |||
Total Financial Components | - | 126,610 | 5.62% | |||
Total Adjustment | - | 2,377,263 | 16.54% |
Page 21 of 33 |
10.2) Commercialization Segment
Consolidated Income Statement - Commercialization (R$ Thousands) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 562,417 | 491,915 | 14.3% | 1,500,526 | 1,400,976 | 7.1% |
Net Operating Revenues | 482,838 | 421,875 | 14.5% | 1,278,756 | 1,204,949 | 6.1% |
EBITDA | 94,201 | 86,637 | 8.7% | 213,075 | 280,100 | -23.9% |
NET INCOME | 69,930 | 59,823 | 16.9% | 153,180 | 190,497 | -19.6% |
Note: CPFL Jaguariúnas financial information has been considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as of July/2007.
Operating Revenue
In 3Q08, gross operating revenue reached R$ 562 million, representing an increase of 14.3% (R$ 71 million). Net operating revenue was R$ 483 million, equivalent to an increase of 14.5% (R$ 61 million), due mainly to the increase in energy supply revenue from CPFL Brasil (R$ 47 million) and CPFL Jaguariúna (R$ 11 million).
In 9M08, gross operating revenue reached R$ 1,501 million, representing an increase of 7.1% (R$ 100 million). Net operating revenue was R$ 1,279 million, equivalent to growth of 6.1% (R$ 74 million).
Revenue from Value Added Services (VAS)
In 3Q08, the revenue from value-added services (VAS) provided by CPFL Brasil and CPFL Serviços (a CPFL Jaguariúna subsidiary) maintained steady (R$ 15 million).
In 9M08, VAS revenue increased by 121%, from R$ 24 million in 9M07 to R$ 53 million.
EBITDA
In 3Q08, EBITDA was R$ 94 million, an increase of 8.7% (R$ 8 million).
In 9M08, EBITDA was R$ 213 million, down 23.9% (R$ 67 million).
Net Income
In 3Q08, net income was R$ 70 million, an increase of 16.9% (R$ 10 million).
In 9M08, net income was R$ 153 million, a reduction of 19.6% (R$ 37 million).
Page 22 of 33 |
10.3) Generation Segment
Consolidated Income Statement - Generation (R$ Thousands) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 235,113 | 187,152 | 25.6% | 646,996 | 524,458 | 23.4% |
Net Operating Revenues | 219,854 | 173,029 | 27.1% | 604,796 | 486,375 | 24.3% |
Cost of Electric Power | (20,211) | (5,030) | 301.8% | (60,405) | (19,252) | 213.8% |
Operating Costs & Expenses | (44,420) | (43,806) | 1.4% | (131,690) | (112,876) | 16.7% |
EBIT | 155,223 | 124,193 | 25.0% | 412,701 | 354,247 | 16.5% |
EBITDA | 170,602 | 141,187 | 20.8% | 464,171 | 406,170 | 14.3% |
Financial Income (Expense) | (70,463) | (43,483) | 62.0% | (197,788) | (154,154) | 28.3% |
Operating Income | 84,760 | 80,710 | 5.0% | 214,913 | 200,093 | 7.4% |
Income Before Taxes | 81,151 | 80,331 | 1.0% | 210,437 | 199,334 | 5.6% |
NET INCOME | 57,180 | 53,336 | 7.2% | 175,500 | 211,904 | -17.2% |
Note: CPFL Jaguariúnas financial information has been considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as of July/2007.
Operating Revenue
Gross operating revenue grew by 25.6% (R$ 48 million) to R$ 235 million in 3Q08.
Net operating revenue moved up by 27.1% (R$ 47 million) to R$ 220 million, chiefly due to the following factors:
(i) |
An R$ 18 million increase in revenue from the Ceran Complex, due to the operational start- up of the Castro Alves Hydroelectric Facility in March 2008 (R$ 12 million), and to other revenue from the sales of energy (R$ 6 million); |
(ii) |
The purchase and sale of energy produced by Baesa, relative to its share. Since May 2008, this energy has been commercialized by CPFL Geração (R$ 10 million); |
(iii) |
The sale of carbon credits (Ceran Complex), increasing revenue by R$ 6 million; |
(iv) |
Supplies by Furnas resulting from the 7.75% monetary restatement of tariffs in the Serra da Mesa Hydroelectric Facility in January 2008 (R$ 6 million); |
(v) |
An increase in CPFL Paulistas supply revenue, due to the higher volume of energy generated by the Small Hydroelectric Power Plants (thanks to repowering investments), and the 9.1% tariff adjustment (R$ 5 million). |
In 9M08, gross operating revenue climbed by 23.4% (R$ 123 million) to R$ 647 million, while net operating revenue grew by 24.3% (R$ 118 million) to R$ 605 million.
Cost of Electric Power
The cost of electricity power service in 3Q08 was R$ 20 million, an increase of 301.8% (R$15 million), chiefly due to the following:
Page 23 of 33 |
Operating Costs and Expenses
In 3Q08, the operating costs and expenses rose by 1.4% (approximately R$ 1 million), to R$ 44 million.
EBITDA
Based on the factors described, 3Q08 EBITDA grew by 20.8% (R$ 29 million) to R$ 171 million.
In 9M08, EBITDA increased by 14.3% (R$ 58 million) to R$ 464 million.
Financial Result
The 3Q08 financial result was a net expense of R$ 70 million, 62% (R$ 27 million) up on the R$ 43 million net expense recorded in 3Q07, thanks to:
Financial Revenue: an increase of R$ 3 million, from R$ 2 million in 3Q07 to R$ 5 million in 3Q08, mainly due to increased income from financial investments;
Financial Expenses: an increase of 66.2% (R$ 30 million), from R$ 45 million in 3Q07 to R$ 75 million in 3Q08, chiefly due to:
(iii) Enercan debts with the IDB and BNDES indexed, respectively, to the U.S. dollar and a currency basket, which appreciated by around 20% in 3Q08, compared to a depreciation of 4% in 3Q07 (R$ 17 million);
(iv) The operational start-up of the Castro Alves Hydroelectric Facility (R$ 6 million);
(v) A R$ 3 million increase in CPFL Geraçãos financial expenses, due to the variation in the CDI, which indexes most of its debt.
Net Income
In 3Q08, net income grew by 7.2% (R$ 4 million) over 3Q07, to R$ 57 million.
In 9M08, net income fell by 17.2% (R$ 36 million) over 9M07 to R$ 176 million, due to the 1Q07 recognition of the tax credit from the merger of Semesa into CPFL Geração, in the amount of R$ 40 million.
Page 24 of 33 |
Status of Generation Projects
14 de Julho Hydroelectric Facility (Ceran Complex)
The 14 de Julho Hydroelectric Facility is in its final phase of construction (97% of works completed: 98% of civil works, 100% of electromechanical equipment). Commercial start-up is scheduled for December 2008. CPFL Geração has a 65% share in the project, equivalent to an installed capacity and assured power of 65.0 MW and 32.5 average-MW, respectively.
On October 15, 2008, after obtaining the operation license, the Companhia Energética Rio das Antas (Ceran), started filling the reservoir of the 14 de Julho Hydroelectric Facility. On October 25, 2008, the reservoir filling was concluded.
Foz do Chapecó Hydroelectric Facility
The Foz do Chapecó Hydroelectric Facility is under construction (52% of works completed: 13% of electromechanical assembly, 55% of civil works, 45% of equipments supply). Commercial start-up is scheduled for 3Q10. CPFL Geração has a 51% share in the project, equivalent to an installed capacity and assured power of 436.1 MW and 220.3 average-MW, respectively.
Page 25 of 33 |
11) ATTACHMENTS
11.1) Sales to the Captive Market by Distributors (in GWh)
CPFL Paulista | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 1,647 | 1,497 | 10.1% | 4,847 | 4,535 | 6.9% |
Industrial | 1,455 | 1,382 | 5.3% | 4,190 | 4,110 | 1.9% |
Commercial | 933 | 860 | 8.5% | 2,882 | 2,767 | 4.2% |
Rural | 264 | 289 | -8.7% | 652 | 750 | -13.1% |
Others | 615 | 584 | 5.3% | 1,808 | 1,757 | 2.9% |
Total | 4,914 | 4,612 | 6.6% | 14,379 | 13,920 | 3.3% |
CPFL Piratininga | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 704 | 639 | 10.2% | 2,124 | 1,986 | 6.9% |
Industrial | 774 | 719 | 7.6% | 2,236 | 2,192 | 2.0% |
Commercial | 399 | 351 | 13.6% | 1,215 | 1,152 | 5.5% |
Rural | 24 | 45 | -46.7% | 108 | 134 | -19.6% |
Others | 199 | 171 | 16.9% | 553 | 521 | 6.1% |
Total | 2,100 | 1,925 | 9.1% | 6,236 | 5,986 | 4.2% |
RGE | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 426 | 400 | 6.5% | 1,260 | 1,209 | 4.3% |
Industrial | 675 | 631 | 7.0% | 1,938 | 1,870 | 3.6% |
Commercial | 242 | 219 | 10.7% | 750 | 700 | 7.2% |
Rural | 227 | 213 | 6.7% | 780 | 715 | 9.2% |
Others | 225 | 214 | 5.2% | 694 | 656 | 5.8% |
Total | 1,795 | 1,676 | 7.1% | 5,423 | 5,150 | 5.3% |
CPFL Santa Cruz | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 67 | 62 | 6.5% | 199 | 190 | 5.1% |
Industrial | 40 | 33 | 21.2% | 112 | 96 | 16.3% |
Commercial | 30 | 28 | 8.2% | 94 | 91 | 3.4% |
Rural | 21 | 52 | -59.7% | 91 | 132 | -31.3% |
Others | 60 | 31 | 94.0% | 124 | 93 | 32.5% |
Total | 218 | 206 | 5.5% | 619 | 602 | 2.9% |
CPFL Jaguariúna | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Residential | 74 | 73 | 1.4% | 222 | 217 | 2.6% |
Industrial | 133 | 128 | 3.5% | 404 | 386 | 4.5% |
Commercial | 32 | 29 | 7.5% | 97 | 92 | 5.2% |
Rural | 76 | 71 | 7.4% | 188 | 181 | 3.7% |
Others | 31 | 30 | 3.3% | 93 | 90 | 3.0% |
Total | 346 | 332 | 4.2% | 1,004 | 967 | 3.8% |
Note: CPFL Jaguariúnas financial information has been considered in CPFL Energias consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as of July/2007.
Page 26 of 33 |
11.2) Economic-Financial Performance by Distributors
(Pro-forma, R$ thousands)
Income Statement Summary by Distribution Company (R$ Thousands) | ||||||
CPFL PAULISTA | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 1,605,009 | 1,700,023 | -5.6% | 4,957,692 | 4,975,190 | -0.4% |
Net Operating Revenues | 1,048,169 | 1,103,742 | -5.0% | 3,213,000 | 3,189,941 | 0.7% |
Cost of Electric Power | (680,486) | (626,946) | 8.5% | (2,080,713) | (1,780,209) | 16.9% |
Operating Costs & Expenses | (137,766) | (151,614) | -9.1% | (433,232) | (441,360) | -1.8% |
EBIT | 229,917 | 325,182 | -29.3% | 699,055 | 968,372 | -27.8% |
EBITDA | 250,253 | 355,857 | -29.7% | 764,941 | 1,060,923 | -27.9% |
Financial Income (Expense) | (6,895) | (20,750) | -66.8% | (42,791) | (88,378) | -51.6% |
Operating Income | 223,022 | 304,432 | -26.7% | 656,264 | 879,994 | -25.4% |
Income Before Taxes | 223,980 | 303,871 | -26.3% | 658,225 | 879,867 | -25.2% |
NET INCOME | 147,320 | 199,985 | -26.3% | 447,291 | 606,833 | -26.3% |
CPFL PIRATININGA | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 700,968 | 791,744 | -11.5% | 2,129,989 | 2,391,873 | -10.9% |
Net Operating Revenues | 465,021 | 484,396 | -4.0% | 1,407,177 | 1,457,809 | -3.5% |
Cost of Electric Power | (303,419) | (269,108) | 12.7% | (973,337) | (851,697) | 14.3% |
Operating Costs & Expenses | (61,549) | (63,584) | -3.2% | (186,440) | (188,541) | -1.1% |
EBIT | 100,053 | 151,704 | -34.0% | 247,400 | 417,571 | -40.8% |
EBITDA | 111,011 | 164,725 | -32.6% | 281,825 | 454,689 | -38.0% |
Financial Income (Expense) | (9,106) | (7,697) | 18.3% | (28,025) | (33,321) | -15.9% |
Operating Income | 90,947 | 144,007 | -36.8% | 219,375 | 384,250 | -42.9% |
Income Before Taxes | 90,964 | 143,775 | -36.7% | 222,058 | 382,434 | -41.9% |
NET INCOME | 60,074 | 94,876 | -36.7% | 154,057 | 259,363 | -40.6% |
RGE | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 656,089 | 618,560 | 6.1% | 1,931,131 | 1,855,373 | 4.1% |
Net Operating Revenues | 427,562 | 407,620 | 4.9% | 1,267,947 | 1,209,641 | 4.8% |
Cost of Electric Power | (276,824) | (253,996) | 9.0% | (806,450) | (753,913) | 7.0% |
Operating Costs & Expenses | (72,673) | (62,407) | 16.5% | (208,512) | (193,223) | 7.9% |
EBIT | 78,065 | 91,217 | -14.4% | 252,985 | 262,505 | -3.6% |
EBITDA | 100,293 | 102,763 | -2.4% | 317,990 | 315,134 | 0.9% |
Financial Income (Expense) | (17,301) | (15,074) | 14.8% | (89,366) | (46,496) | 92.2% |
Operating Income | 60,764 | 76,143 | -20.2% | 163,619 | 216,009 | -24.3% |
Income Before Taxes | 57,633 | 67,892 | -15.1% | 152,725 | 201,220 | -24.1% |
NET INCOME | 36,992 | 44,321 | -16.5% | 139,517 | 132,091 | 5.6% |
Page 27 of 33 |
Income Statement Summary by Distribution Company (R$ Thousands)(1) | ||||||
CPFL SANTA CRUZ | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 66,985 | 66,677 | 0.5% | 200,787 | 201,315 | -0.3% |
Net Operating Revenues | 48,055 | 46,177 | 4.1% | 145,532 | 138,881 | 4.8% |
Cost of Electric Power | (26,937) | (25,210) | 6.9% | (77,481) | (74,740) | 3.7% |
Operating Costs & Expenses | (9,593) | (12,540) | -23.5% | (35,069) | (35,942) | -2.4% |
EBIT | 11,525 | 8,427 | 36.8% | 32,982 | 28,199 | 17.0% |
EBITDA | 14,364 | 10,550 | 36.2% | 40,080 | 34,734 | 15.4% |
Financial Income (Expense) | 138 | 5,338 | -97.4% | (1,500) | 8,141 | -118.4% |
Operating Income | 11,663 | 13,765 | -15.3% | 31,482 | 36,340 | -13.4% |
Income Before Taxes | 12,445 | 13,488 | -7.7% | 32,277 | 35,767 | -9.8% |
NET INCOME | 7,599 | 7,740 | -1.8% | 24,228 | 25,250 | -4.0% |
CPFL JAGUARIÚNA(2) | ||||||
3Q08 | 3Q07 | Var. | 9M08 | 9M07 | Var. | |
Gross Operating Revenues | 96,631 | 106,296 | -9.1% | 293,577 | 300,363 | -2.3% |
Net Operating Revenues | 63,425 | 72,872 | -13.0% | 194,203 | 203,509 | -4.6% |
Cost of Electric Power | (34,713) | (38,122) | -8.9% | (106,955) | (107,141) | -0.2% |
Operating Costs & Expenses | (13,827) | (15,148) | -8.7% | (41,381) | (52,678) | -21.4% |
EBIT | 14,885 | 19,602 | -24.1% | 45,867 | 43,690 | 5.0% |
EBITDA | 17,410 | 23,195 | -24.9% | 53,407 | 52,564 | 1.6% |
Financial Income (Expense) | 1,069 | 1,187 | -9.9% | 2,489 | 3,731 | -33.3% |
Operating Income | 15,954 | 20,789 | -23.3% | 48,356 | 47,421 | 2.0% |
Income Before Taxes | 15,980 | 20,900 | -23.5% | 48,274 | 47,264 | 2.1% |
NET INCOME | 10,083 | 14,435 | -30.1% | 32,049 | 31,091 | 3.1% |
Notes: | |
(1) | Financial information on the company CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007; |
(2) | CPFL Jaguariúna = information related to distributors consolidated: CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa. |
Page 28 of 33 |
11.3) Statement of Assets - CPFL Energia
(R$ thousands)
Consolidated | ||
ASSETS | 09/30/2008 | 06/30/2008 |
CURRENT ASSETS | ||
Cash and Banks | 760,961 | 869,611 |
Consumers, Concessionaries and Licensees | 1,670,971 | 1,734,280 |
Financial Investments | 38,250 | 36,316 |
Recoverable Taxes | 171,164 | 186,696 |
Allowance for Doubtful Accounts | (84,601) | (89,305) |
Prepaid Expenses | 124,307 | 96,641 |
Deferred Taxes | 227,443 | 226,485 |
Materials and Supplies | 14,989 | 15,351 |
Deferred Tariff Cost Variations | 600,285 | 501,308 |
Derivative Contracts | 30,404 | - |
Other Credits | 104,695 | 94,139 |
TOTAL CURRENT ASSETS | 3,658,868 | 3,671,522 |
NON-CURRENT ASSETS | ||
Long-Term Liabilities | ||
Consumers, Concessionaries and Licensees | 182,645 | 186,190 |
Judicial Deposits | 569,252 | 546,722 |
Financial Investments | 100,558 | 103,870 |
Recoverable Taxes | 95,813 | 96,903 |
Prepaid Expenses | 92,108 | 14,615 |
Deferred Taxes | 1,115,038 | 1,140,132 |
Deferred Tariff Cost Variations | 162,146 | 277,103 |
Derivative Contracts | 26,654 | - |
Other Credits | 207,914 | 205,001 |
2,552,128 | 2,570,536 | |
Permanent Assets | ||
Investments | 2,573,417 | 2,617,536 |
Property, Plant and Equipment | 7,597,709 | 7,374,944 |
Special Obbligation Linked to Concession | (995,122) | (962,354) |
Deferred Charges | 59,820 | 69,722 |
9,235,824 | 9,099,848 | |
TOTAL NON-CURRENT ASSETS | 11,787,952 | 11,670,384 |
TOTAL ASSETS | 15,446,820 | 15,341,906 |
Note: Financial information on CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Page 29 of 33 |
11.4) Statement of Liabilities - CPFL Energia
(R$ thousands)
Consolidated | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | 09/30/2008 | 06/30/2008 |
LIABILITIES | ||
CURRENT LIABILITIES | ||
Suppliers | 882,635 | 842,455 |
Accrued Interest on Debts | 25,439 | 13,594 |
Accrued Interest on Debentures | 89,755 | 90,990 |
Loans and Financing | 594,989 | 519,459 |
Debentures | 654,743 | 366,022 |
Employee Pension Plans | 38,851 | 40,011 |
Regulatory Charges | 91,686 | 72,760 |
Taxes, Fees and Contributions | 495,741 | 492,299 |
Provision for Contingencies | 15 | 15 |
Dividends and Interest on Equity | 25,650 | 624,735 |
Accrued Liabilities | 60,198 | 57,397 |
Deferred Tariff Gains Variations | 252,018 | 231,027 |
Derivative Contracts | 54,385 | 4,282 |
Other Accounts Payable | 457,413 | 446,507 |
TOTAL CURRENT LIABILITIES | 3,723,518 | 3,801,553 |
NON-CURRENT LIABILITIES | ||
Accrued Interest on Debts | 42,003 | 26,278 |
Loans and Financing | 3,325,091 | 2,998,034 |
Debentures | 1,927,681 | 2,213,947 |
Employee Pension Plans | 552,504 | 590,726 |
Taxes, Fees and Contributions | 17,336 | 26,908 |
Reserve for Contingencies | 112,314 | 117,055 |
Deferred Tariff Gains Variations | 75,495 | 111,345 |
Derivative Contracts | - | 152,151 |
Other Accounts Payable | 282,877 | 256,592 |
TOTAL NON-CURRENT LIABILITIES | 6,335,301 | 6,493,036 |
NON-CONTROLLING SHAREHOLDERS' INTEREST | 94,576 | 92,483 |
SHAREHOLDERS' EQUITY | ||
Capital | 4,741,175 | 4,741,175 |
Capital Reserves | 16 | 16 |
Profit Reserves | 213,643 | 213,643 |
Retained Earnings | 338,591 | - |
TOTAL SHAREHOLDERS' EQUITY | 5,293,425 | 4,954,834 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 15,446,820 | 15,341,906 |
Note: Financial information on CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Page 30 of 33 |
11.5) Income Statement - CPFL Energia
(R$ thousands)
Consolidated | ||||||
3Q08 | 3Q07 | Variation | 9M08 | 9M07 | Variation | |
OPERATING REVENUES | ||||||
Eletricity Sales to Final Consumers | 3,020,484 | 3,171,892 | -4.77% | 9,212,895 | 9,180,698 | 0.35% |
Eletricity Sales to Distributors | 241,179 | 200,539 | 20.27% | 663,275 | 485,641 | 36.58% |
Other Operating Revenues | 259,646 | 254,234 | 2.13% | 766,276 | 711,641 | 7.68% |
3,521,309 | 3,626,665 | -2.91% | 10,642,446 | 10,377,980 | 2.55% | |
DEDUCTIONS FROM OPERATING REVENUES | (1,132,231) | (1,222,832) | -7.41% | (3,458,511) | (3,596,752) | -3.84% |
NET OPERATING REVENUES | 2,389,078 | 2,403,833 | -0.61% | 7,183,935 | 6,781,228 | 5.94% |
COST OF ELETRIC ENERGY SERVICES | ||||||
Eletricity Purchased for Resale | (1,152,071) | (1,061,235) | 8.56% | (3,598,115) | (2,906,808) | 23.78% |
Eletricity Network Usage Charges | (198,300) | (173,155) | 14.52% | (597,962) | (528,146) | 13.22% |
(1,350,371) | (1,234,390) | 9.40% | (4,196,077) | (3,434,954) | 22.16% | |
OPERATING COSTS AND EXPENSES | ||||||
Personnel | (122,597) | (109,889) | 11.56% | (376,694) | (313,841) | 20.03% |
Material | (15,313) | (14,823) | 3.31% | (44,988) | (38,179) | 17.83% |
Outsourced Services | (86,200) | (92,457) | -6.77% | (258,472) | (244,815) | 5.58% |
Other Operating Costs/Expenses | (53,709) | (59,888) | -10.32% | (172,264) | (168,689) | 2.12% |
Employee Pension Plans | 21,038 | 12,582 | 67.21% | 63,116 | 37,746 | 67.21% |
Depreciation and Amortization | (92,810) | (92,676) | 0.14% | (281,718) | (276,908) | 1.74% |
Merged Goodwill Amortization | (9,506) | (8,930) | 6.45% | (28,595) | (25,260) | 13.20% |
(359,097) | (366,081) | -1.91% | (1,099,615) | (1,029,946) | 6.76% | |
EBITDA | 744,880 | 880,218 | -15.38% | 2,108,411 | 2,563,207 | -17.74% |
EBIT | 679,610 | 803,362 | -15.40% | 1,888,243 | 2,316,328 | -18.48% |
FINANCIAL INCOME (EXPENSE) | ||||||
Financial Income | 130,476 | 99,041 | 31.74% | 324,972 | 277,696 | 17.02% |
Financial Expenses | (268,738) | (222,893) | 20.57% | (722,019) | (664,739) | 8.62% |
Interest on Equity | - | - | - | - | - | - |
(138,262) | (123,852) | 11.63% | (397,047) | (387,043) | 2.58% | |
OPERATING INCOME | 541,348 | 679,510 | -20.33% | 1,491,196 | 1,929,285 | -22.71% |
NONOPERATING INCOME (EXPENSE) | ||||||
Nonoperating Income | 3,561 | (898) | -496.55% | 11,905 | 5,107 | 133.11% |
Nonoperating Expenses | (17,188) | (8,737) | 96.73% | (31,680) | (19,906) | 59.15% |
(13,627) | (9,635) | 41.43% | (19,775) | (14,799) | 33.62% | |
INCOME BEFORE TAXES ON INCOME | 527,721 | 669,875 | -21.22% | 1,471,421 | 1,914,486 | -23.14% |
Social Contribution | (50,173) | (60,777) | -17.45% | (137,811) | (177,740) | -22.46% |
Income Tax | (136,576) | (178,126) | -23.33% | (386,188) | (463,188) | -16.62% |
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||
CONTROLLING SHAREHOLDERS' INTEREST | 340,972 | 430,972 | -20.88% | 947,422 | 1,273,558 | -25.61% |
Non-Controlling Shareholders' Interest | (2,381) | (2,533) | -6.00% | (7,254) | (2,744) | 164.36% |
Extraordinary Item net of Tax Effects | - | - | - | - | - | - |
Reversal of Interest on Equity | - | - | - | - | - | - |
NET INCOME | 338,591 | 428,439 | -20.97% | 940,168 | 1,270,814 | -26.02% |
EARNINGS PER SHARE (R$) | 0.71 | 0.89 | -21.00% | 1.96 | 2.65 | -26.04% |
Note: Financial information on CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Page 31 of 33 |
11.6) Income Statement - Consolidated Distribution Segment
(Pro-forma, R$ thousands)
Consolidated | ||||||
3Q08 | 3Q07 | Variation | 9M08 | 9M07 | Variation | |
OPERATING REVENUES | ||||||
Eletricity Sales to Final Consumers | 2,863,276 | 3,025,816 | -5.37% | 8,725,362 | 8,789,792 | -0.73% |
Eletricity Sales to Distributors | 24,208 | 14,458 | 67.44% | 81,476 | 47,458 | 71.68% |
Other Operating Revenues | 235,672 | 240,526 | -2.02% | 698,456 | 688,233 | 1.49% |
3,123,156 | 3,280,800 | -4.81% | 9,505,294 | 9,525,483 | -0.21% | |
DEDUCTIONS FROM OPERATING REVENUES | (1,073,356) | (1,168,416) | -8.14% | (3,285,040) | (3,460,635) | -5.07% |
NET OPERATING REVENUES | 2,049,800 | 2,112,384 | -2.96% | 6,220,254 | 6,064,848 | 2.56% |
COST OF ELETRIC ENERGY SERVICES | ||||||
Eletricity Purchased for Resale | (1,129,108) | (1,041,292) | 8.43% | (3,460,876) | (2,983,078) | 16.02% |
Eletricity Network Usage Charges | (191,726) | (170,416) | 12.50% | (579,173) | (513,929) | 12.70% |
(1,320,834) | (1,211,708) | 9.01% | (4,040,049) | (3,497,007) | 15.53% | |
OPERATING COSTS AND EXPENSES | ||||||
Personnel | (108,140) | (98,057) | 10.28% | (332,568) | (282,769) | 17.61% |
Material | (13,188) | (12,368) | 6.63% | (38,425) | (33,814) | 13.64% |
Outsourced Services | (76,012) | (75,758) | 0.34% | (218,372) | (201,793) | 8.22% |
Other Operating Costs/Expenses | (36,947) | (48,193) | -23.34% | (127,060) | (143,596) | -11.52% |
Employee Pension Plans | 20,583 | 12,353 | 66.62% | 61,744 | 37,059 | 66.61% |
Depreciation and Amortization | (75,170) | (77,131) | -2.54% | (230,217) | (232,038) | -0.78% |
Merged Goodwill Amortization | (5,647) | (5,390) | 4.77% | (17,018) | (14,641) | 16.24% |
(294,521) | (304,544) | -3.29% | (901,916) | (871,592) | 3.48% | |
EBITDA | 493,331 | 656,983 | -24.91% | 1,458,243 | 1,888,356 | -22.78% |
EBIT | 434,445 | 596,132 | -27.12% | 1,278,289 | 1,696,249 | -24.64% |
FINANCIAL INCOME (EXPENSE) | ||||||
Financial Income | 115,687 | 81,911 | 41.23% | 279,998 | 235,778 | 18.75% |
Financial Expenses | (147,782) | (118,907) | 24.28% | (376,111) | (360,407) | 4.36% |
Interest on Equity | - | - | - | (63,080) | (34,238) | 84.24% |
(32,095) | (36,996) | -13.25% | (159,193) | (158,867) | 0.21% | |
OPERATING INCOME | 402,350 | 559,136 | -28.04% | 1,119,096 | 1,537,382 | -27.21% |
NONOPERATING INCOME (EXPENSE) | ||||||
Nonoperating Income | 3,321 | (1,076) | -408.64% | 11,643 | 1,724 | 575.35% |
Nonoperating Expenses | (4,669) | (8,134) | -42.60% | (17,180) | (18,918) | -9.19% |
(1,348) | (9,210) | -85.36% | (5,537) | (17,194) | -67.80% | |
INCOME BEFORE TAXES ON INCOME | 401,002 | 549,926 | -27.08% | 1,113,559 | 1,520,188 | -26.75% |
Social Contribution | (37,782) | (47,627) | -20.67% | (100,625) | (135,300) | -25.63% |
Income Tax | (101,152) | (140,942) | -28.23% | (278,872) | (381,154) | -26.83% |
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||
CONTROLLING SHAREHOLDERS' INTEREST | 262,068 | 361,357 | -27.48% | 734,062 | 1,003,734 | -26.87% |
Extraordinary Item net of Tax Effects | - | - | - | - | - | - |
Non-Controlling Shareholders' Interest | - | (107) | -100.00% | - | (319) | -100.00% |
Reversal of Interest on Equity | - | - | - | 63,080 | 34,238 | 84.24% |
NET INCOME | 262,068 | 361,250 | -27.46% | 797,142 | 1,037,653 | -23.18% |
Note: Financial information on CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Page 32 of 33 |
11.7) Income Statement - Consolidated Generation Segment
(Pro-forma, R$ thousands)
Consolidated | ||||||
3Q08 | 3Q07 | Variation | 9M08 | 9M07 | Variation | |
OPERATING REVENUES | ||||||
Eletricity Sales to Final Consumers | 994 | 927 | 7.23% | 2,829 | 2,651 | 6.71% |
Eletricity Sales to Distributors | 223,530 | 183,621 | 21.73% | 621,306 | 517,337 | 20.10% |
Other Operating Revenues | 10,589 | 2,604 | 306.64% | 22,861 | 4,470 | 411.43% |
235,113 | 187,152 | 25.63% | 646,996 | 524,458 | 23.36% | |
DEDUCTIONS FROM OPERATING REVENUES | (15,259) | (14,123) | 8.04% | (42,200) | (38,083) | 10.81% |
NET OPERATING REVENUES | 219,854 | 173,029 | 27.06% | 604,796 | 486,375 | 24.35% |
COST OF ELETRIC ENERGY SERVICES | ||||||
Eletricity Purchased for Resale | (11,959) | (578) | 1969.03% | (37,155) | (1,838) | 1921.49% |
Eletricity Network Usage Charges | (8,252) | (4,452) | 85.35% | (23,250) | (17,414) | 33.51% |
(20,211) | (5,030) | 301.81% | (60,405) | (19,252) | 213.76% | |
OPERATING COSTS AND EXPENSES | ||||||
Personnel | (6,385) | (5,202) | 22.74% | (18,448) | (16,664) | 10.71% |
Material | (492) | (692) | -28.90% | (1,549) | (1,532) | 1.11% |
Outsourced Services | (5,941) | (9,888) | -39.92% | (20,224) | (21,498) | -5.93% |
Other Operating Costs/Expenses | (11,301) | (9,687) | 16.66% | (31,792) | (19,536) | 62.74% |
Employee Pension Plans | 447 | 229 | 95.20% | 1,341 | 687 | 95.20% |
Depreciation and Amortization | (16,889) | (15,026) | 12.40% | (49,441) | (43,714) | 13.10% |
Merged Goodwill Amortization | (3,859) | (3,540) | 9.01% | (11,577) | (10,619) | 9.02% |
(44,420) | (43,806) | 1.40% | (131,690) | (112,876) | 16.67% | |
EBITDA | 170,602 | 141,187 | 20.83% | 464,171 | 406,170 | 14.28% |
EBIT | 155,223 | 124,193 | 24.99% | 412,701 | 354,247 | 16.50% |
FINANCIAL INCOME (EXPENSE) | ||||||
Financial Income | 5,050 | 1,952 | 158.71% | 14,746 | 10,682 | 38.05% |
Financial Expenses | (75,513) | (45,435) | 66.20% | (177,274) | (128,610) | 37.84% |
Interest on Equity | - | - | - | (35,260) | (36,226) | -2.67% |
(70,463) | (43,483) | 62.05% | (197,788) | (154,154) | 28.31% | |
OPERATING INCOME | 84,760 | 80,710 | 5.02% | 214,913 | 200,093 | 7.41% |
NONOPERATING INCOME (EXPENSE) | ||||||
Nonoperating Income | 222 | - | - | 239 | 5 | 4680.00% |
Nonoperating Expenses | (3,831) | (379) | 910.82% | (4,715) | (764) | 517.15% |
(3,609) | (379) | 852.24% | (4,476) | (759) | 489.72% | |
INCOME BEFORE TAXES ON INCOME | 81,151 | 80,331 | 1.02% | 210,437 | 199,334 | 5.57% |
Social Contribution | (6,067) | (7,081) | -14.32% | (17,515) | (16,662) | 5.12% |
Income Tax | (16,591) | (18,950) | -12.45% | (48,951) | (6,030) | 711.79% |
INCOME BEFORE EXTRAORDINARY ITEM AND NON- | ||||||
CONTROLLING SHAREHOLDERS' INTEREST | 58,493 | 54,300 | 7.72% | 143,971 | 176,642 | -18.50% |
Non-Controlling Shareholders' Interest | (1,313) | (964) | 36.20% | (3,731) | (964) | 287.03% |
Extraordinary Item net of Tax Effects | - | - | - | - | - | - |
Reversal of Interest on Equity | - | - | - | 35,260 | 36,226 | -2.67% |
NET INCOME | 57,180 | 53,336 | 7.21% | 175,500 | 211,904 | -17.18% |
Note: Financial information on CPFL Jaguariúna is considered in the CPFL Energia consolidated statements and in the consolidated statements by segment (distribution, generation and commercialization) as from July 2007.
Page 33 of 33 |
CPFL ENERGIA S.A.
| ||
|
By: | /S/
JOSÉ ANTONIO DE ALMEIDA FILIPPO
|
Name: Title: |
José Antonio de Almeida Filippo
Chief Financial Officer and Head of Investor Relations
|
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.